MLS Co Ltd
SZSE:002745
Income Statement
Earnings Waterfall
MLS Co Ltd
Revenue
|
17.1B
CNY
|
Cost of Revenue
|
-12.6B
CNY
|
Gross Profit
|
4.5B
CNY
|
Operating Expenses
|
-4.1B
CNY
|
Operating Income
|
402.1m
CNY
|
Other Expenses
|
-251.9m
CNY
|
Net Income
|
150.2m
CNY
|
Income Statement
MLS Co Ltd
Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||||||||||||
Revenue |
4 002
N/A
|
4 102
+3%
|
4 203
+2%
|
4 119
-2%
|
3 882
-6%
|
3 950
+2%
|
3 968
+0%
|
4 679
+18%
|
5 520
+18%
|
6 237
+13%
|
7 058
+13%
|
7 695
+9%
|
8 169
+6%
|
8 656
+6%
|
11 536
+33%
|
14 660
+27%
|
17 952
+22%
|
20 599
+15%
|
20 347
-1%
|
19 913
-2%
|
18 973
-5%
|
18 065
-5%
|
16 713
-7%
|
16 393
-2%
|
17 381
+6%
|
18 092
+4%
|
19 381
+7%
|
19 104
-1%
|
18 615
-3%
|
18 136
-3%
|
17 596
-3%
|
17 361
-1%
|
16 517
-5%
|
16 602
+1%
|
16 723
+1%
|
17 064
+2%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(2 969)
|
(3 093)
|
(3 202)
|
(3 198)
|
(3 085)
|
(3 198)
|
(3 223)
|
(3 659)
|
(4 181)
|
(4 712)
|
(5 392)
|
(5 972)
|
(6 460)
|
(7 113)
|
(9 196)
|
(11 309)
|
(13 427)
|
(14 919)
|
(14 456)
|
(13 999)
|
(13 450)
|
(12 577)
|
(11 571)
|
(11 420)
|
(12 712)
|
(13 044)
|
(13 980)
|
(13 430)
|
(12 579)
|
(12 270)
|
(12 207)
|
(12 435)
|
(12 235)
|
(12 288)
|
(12 336)
|
(12 599)
|
|
Gross Profit |
1 033
N/A
|
1 010
-2%
|
1 000
-1%
|
921
-8%
|
797
-13%
|
752
-6%
|
745
-1%
|
1 020
+37%
|
1 340
+31%
|
1 524
+14%
|
1 667
+9%
|
1 723
+3%
|
1 709
-1%
|
1 543
-10%
|
2 340
+52%
|
3 351
+43%
|
4 524
+35%
|
5 680
+26%
|
5 891
+4%
|
5 914
+0%
|
5 523
-7%
|
5 488
-1%
|
5 143
-6%
|
4 973
-3%
|
4 670
-6%
|
5 049
+8%
|
5 402
+7%
|
5 675
+5%
|
6 035
+6%
|
5 866
-3%
|
5 388
-8%
|
4 927
-9%
|
4 282
-13%
|
4 314
+1%
|
4 387
+2%
|
4 464
+2%
|
|
Operating Income | |||||||||||||||||||||||||||||||||||||
Operating Expenses |
(466)
|
(442)
|
(464)
|
(456)
|
(502)
|
(506)
|
(528)
|
(630)
|
(701)
|
(786)
|
(818)
|
(868)
|
(789)
|
(530)
|
(1 029)
|
(1 979)
|
(3 216)
|
(4 224)
|
(4 473)
|
(4 213)
|
(4 564)
|
(4 208)
|
(4 062)
|
(3 676)
|
(3 501)
|
(3 584)
|
(3 745)
|
(4 396)
|
(4 275)
|
(4 255)
|
(4 162)
|
(3 878)
|
(4 068)
|
(3 899)
|
(3 965)
|
(4 062)
|
|
Selling, General & Administrative |
(341)
|
(424)
|
(438)
|
(444)
|
(348)
|
(500)
|
(508)
|
(582)
|
(399)
|
(682)
|
(742)
|
(690)
|
(484)
|
(729)
|
(1 476)
|
(2 325)
|
(2 943)
|
(4 129)
|
(4 145)
|
(4 114)
|
(4 012)
|
(4 050)
|
(3 916)
|
(3 889)
|
(3 590)
|
(3 686)
|
(3 698)
|
(3 855)
|
(3 378)
|
(3 609)
|
(3 538)
|
(3 251)
|
(3 391)
|
(3 576)
|
(3 699)
|
(3 824)
|
|
Research & Development |
(124)
|
0
|
0
|
0
|
(151)
|
0
|
0
|
0
|
(216)
|
0
|
0
|
(99)
|
(306)
|
0
|
0
|
(223)
|
(692)
|
(599)
|
(735)
|
(600)
|
(481)
|
(363)
|
(317)
|
(341)
|
(453)
|
(520)
|
(574)
|
(593)
|
(550)
|
(519)
|
(494)
|
(467)
|
(297)
|
(350)
|
(284)
|
(284)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(81)
|
0
|
0
|
0
|
(121)
|
0
|
0
|
0
|
(237)
|
0
|
0
|
0
|
(248)
|
0
|
0
|
0
|
(312)
|
0
|
0
|
0
|
(325)
|
0
|
0
|
0
|
(284)
|
0
|
0
|
0
|
|
Other Operating Expenses |
(2)
|
(18)
|
(26)
|
(12)
|
(2)
|
(6)
|
(20)
|
(48)
|
(5)
|
(104)
|
(76)
|
(79)
|
123
|
199
|
447
|
569
|
657
|
504
|
408
|
501
|
178
|
205
|
171
|
554
|
853
|
622
|
528
|
52
|
(22)
|
(128)
|
(130)
|
(160)
|
(96)
|
26
|
18
|
46
|
|
Operating Income |
567
N/A
|
568
+0%
|
537
-5%
|
465
-13%
|
295
-37%
|
246
-17%
|
216
-12%
|
391
+81%
|
639
+63%
|
738
+15%
|
849
+15%
|
855
+1%
|
920
+8%
|
1 013
+10%
|
1 311
+29%
|
1 372
+5%
|
1 309
-5%
|
1 456
+11%
|
1 418
-3%
|
1 700
+20%
|
959
-44%
|
1 281
+34%
|
1 081
-16%
|
1 297
+20%
|
1 168
-10%
|
1 464
+25%
|
1 657
+13%
|
1 278
-23%
|
1 760
+38%
|
1 610
-8%
|
1 226
-24%
|
1 049
-14%
|
213
-80%
|
415
+95%
|
422
+2%
|
402
-5%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(61)
|
(60)
|
(54)
|
(44)
|
(24)
|
(29)
|
(42)
|
(60)
|
(57)
|
(83)
|
(86)
|
(109)
|
(116)
|
(107)
|
(179)
|
(280)
|
(265)
|
(528)
|
(614)
|
(584)
|
(437)
|
(691)
|
(680)
|
(701)
|
(479)
|
(633)
|
(544)
|
(472)
|
(134)
|
(225)
|
(160)
|
(128)
|
40
|
(198)
|
(188)
|
(186)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(31)
|
0
|
(35)
|
(35)
|
12
|
(17)
|
(11)
|
(11)
|
(20)
|
135
|
135
|
203
|
298
|
242
|
274
|
231
|
75
|
88
|
54
|
35
|
(56)
|
1
|
(38)
|
8
|
(19)
|
(20)
|
32
|
2
|
|
Gain/Loss on Disposition of Assets |
(1)
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
0
|
(2)
|
(7)
|
0
|
0
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
13
|
12
|
13
|
7
|
32
|
35
|
35
|
42
|
30
|
30
|
19
|
15
|
(1)
|
(19)
|
(19)
|
(34)
|
(119)
|
(128)
|
(109)
|
(105)
|
16
|
(87)
|
(102)
|
(94)
|
3
|
102
|
89
|
97
|
(20)
|
(21)
|
(12)
|
(20)
|
8
|
3
|
(6)
|
2
|
|
Pre-Tax Income |
517
N/A
|
518
+0%
|
495
-5%
|
427
-14%
|
301
-29%
|
250
-17%
|
209
-17%
|
372
+78%
|
579
+56%
|
677
+17%
|
747
+10%
|
726
-3%
|
809
+11%
|
871
+8%
|
1 102
+27%
|
1 047
-5%
|
905
-14%
|
934
+3%
|
831
-11%
|
1 214
+46%
|
836
-31%
|
746
-11%
|
573
-23%
|
734
+28%
|
767
+4%
|
1 021
+33%
|
1 256
+23%
|
937
-25%
|
1 549
+65%
|
1 365
-12%
|
1 016
-26%
|
909
-10%
|
242
-73%
|
200
-17%
|
260
+30%
|
220
-15%
|
|
Net Income | |||||||||||||||||||||||||||||||||||||
Tax Provision |
(79)
|
(79)
|
(77)
|
(74)
|
(44)
|
(34)
|
(29)
|
(41)
|
(93)
|
(109)
|
(107)
|
(119)
|
(133)
|
(162)
|
(251)
|
(211)
|
(177)
|
(204)
|
(191)
|
(394)
|
(334)
|
(300)
|
(238)
|
(238)
|
(464)
|
(533)
|
(530)
|
(375)
|
(380)
|
(314)
|
(301)
|
(295)
|
(44)
|
(43)
|
(60)
|
(63)
|
|
Income from Continuing Operations |
438
|
439
|
418
|
352
|
258
|
216
|
180
|
331
|
485
|
568
|
641
|
607
|
676
|
709
|
852
|
836
|
728
|
731
|
640
|
820
|
502
|
446
|
336
|
496
|
303
|
488
|
726
|
563
|
1 169
|
1 051
|
715
|
615
|
198
|
157
|
200
|
158
|
|
Income to Minority Interest |
(5)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(4)
|
(10)
|
(12)
|
(12)
|
(14)
|
(8)
|
(8)
|
(7)
|
(5)
|
(6)
|
(8)
|
(6)
|
(10)
|
(12)
|
(10)
|
(13)
|
(8)
|
(4)
|
(2)
|
(2)
|
(9)
|
(13)
|
(10)
|
(6)
|
0
|
2
|
(4)
|
(4)
|
(4)
|
(7)
|
|
Net Income (Common) |
434
N/A
|
436
+0%
|
415
-5%
|
349
-16%
|
256
-27%
|
214
-16%
|
177
-17%
|
321
+82%
|
473
+47%
|
556
+17%
|
627
+13%
|
599
-4%
|
669
+12%
|
702
+5%
|
847
+21%
|
830
-2%
|
720
-13%
|
725
+1%
|
630
-13%
|
809
+28%
|
492
-39%
|
434
-12%
|
328
-24%
|
492
+50%
|
302
-39%
|
486
+61%
|
718
+48%
|
549
-23%
|
1 159
+111%
|
1 044
-10%
|
715
-32%
|
617
-14%
|
194
-69%
|
153
-21%
|
196
+28%
|
150
-23%
|
|
EPS (Diluted) |
0.54
N/A
|
0.49
-9%
|
0.46
-6%
|
0.41
-11%
|
0.29
-29%
|
0.25
-14%
|
0.16
-36%
|
0.32
+100%
|
0.48
+50%
|
0.53
+10%
|
0.59
+11%
|
0.57
-3%
|
0.63
+11%
|
0.67
+6%
|
0.67
N/A
|
0.64
-4%
|
0.6
-6%
|
0.56
-7%
|
0.49
-13%
|
0.63
+29%
|
0.38
-40%
|
0.35
-8%
|
0.26
-26%
|
0.38
+46%
|
0.22
-42%
|
0.32
+45%
|
0.48
+50%
|
0.37
-23%
|
0.78
+111%
|
0.7
-10%
|
0.48
-31%
|
0.42
-13%
|
0.13
-69%
|
0.1
-23%
|
0.13
+30%
|
0.1
-23%
|